Valuation Amorepacific Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

16/07	LANEIGE Launches Bespoke Lip Sleeping Mask Experience In The U.S. Exclusively On Amazon	CI
03/07	CGS International Upgrades Amorepacific to Add from Hold; Price Target is KRW150,000	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,05,40,669	85,45,398	88,64,485	64,61,331	74,42,387	72,56,398	-	-
Change	-	-18.93%	3.73%	-27.11%	15.18%	-2.5%	-	-
Enterprise Value (EV) ¹	9,800	8,096	8,540	6,269	7,100	6,604	6,352	6,035
Change	-	-17.39%	5.49%	-26.59%	13.25%	-6.98%	-3.82%	-4.99%
P/E	59.3x	70.6x	55.5x	12.2x	35x	20.2x	17.2x	15.7x
PBR	2.05x	1.67x	1.73x	1.17x	1.28x	1.34x	1.28x	1.21x
PEG	-	-2.3x	1.6x	0x	-0.6x	0.3x	1x	1.68x
Capitalization / Revenue	2.17x	2.07x	2.41x	1.66x	1.75x	1.57x	1.46x	1.36x
EV / Revenue	2.02x	1.96x	2.32x	1.61x	1.67x	1.43x	1.28x	1.13x
EV / EBITDA	13.9x	16.1x	23.7x	13.1x	11.8x	9.08x	8.08x	7.2x
EV / EBIT	28.5x	37.8x	79x	28.4x	21.1x	14x	11.7x	9.9x
EV / FCF	16.3x	157x	40x	24.7x	13.7x	13.7x	12.3x	10.8x
FCF Yield	6.12%	0.64%	2.5%	4.04%	7.31%	7.28%	8.15%	9.26%
Dividend per Share ³	980	680	680	1,125	1,240	1,601	1,800	1,944
Rate of return	0.59%	0.49%	0.47%	1.07%	1.04%	1.37%	1.54%	1.66%
EPS ³	2,818	1,948	2,614	8,600	3,416	5,796	6,813	7,451
Distribution rate	34.8%	34.9%	26%	13.1%	36.3%	27.6%	26.4%	26.1%
Net sales ¹	4,863	4,135	3,674	3,885	4,253	4,611	4,973	5,328
EBITDA ¹	705.2	502.9	360	477.9	603.9	727	786.3	838.2
EBIT ¹	343.4	214.2	108.2	220.5	335.8	470.6	543.1	609.3
Net income ¹	193.7	134.5	180.1	593.2	235.7	362.9	421.6	468.9
Net Debt ¹	-740.3	-449.4	-324	-192	-342.4	-652.3	-904.7	-1,222
Reference price ³	1,67,000.00	1,37,500.00	1,45,000.00	1,04,800.00	1,19,500.00	1,16,900.00	1,16,900.00	1,16,900.00
Nbr of stocks (in thousands)	69,044	68,993	69,023	68,974	68,968	68,988	-	-
Announcement Date	09/02/22	01/02/23	25/01/24	06/02/25	06/02/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
L'ORÉAL	28.67x	4.48x	18.54x	2.05%	23TCr
GALDERMA GROUP AG	58.1x	8.27x	32.36x	0.26%	5.05TCr
APR CO., LTD.	24.37x	4.54x	17.5x	1.27%	922.81Cr
SHISEIDO COMPANY, LIMITED	31.25x	1.49x	11.48x	1.87%	787.75Cr
ELF BEAUTY	42.28x	2.76x	13.62x	-.--%	470.91Cr
INTERPARFUMS, INC.	25.32x	2.5x	13.01x	2.61%	393.34Cr
PROYA COSMETICS CO.,LTD.	14.39x	1.59x	8.91x	3.01%	334.86Cr
INTERPARFUMS	20.47x	2.53x	12.37x	3.78%	263.69Cr
COTY INC.	-5.06x	0.94x	6.39x	-.--%	242.13Cr
Average	26.64x	3.23x	14.91x	1.65%	3.5TCr
Weighted average by Cap.	33.01x	4.89x	20.16x	1.72%